Beurs gesloten -
Nyse
22:00:01 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
36,3
USD
|
-0,44%
|
|
+4,25%
|
-3,15%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Marktkapitalisatie
1 |
1.212
|
952
|
1.324
|
1.311
|
1.764
|
1.714
|
-
|
Bedrijfswaarde
1 |
1.212
|
952
|
1.324
|
1.311
|
1.764
|
1.714
|
1.714
|
K/w-verhouding
|
25,7
x
|
14
x
|
9,45
x
|
8,01
x
|
9,79
x
|
9,18
x
|
9,11
x
|
Dividendrendement
|
1,19%
|
1,51%
|
1,51%
|
2,54%
|
2,35%
|
2,75%
|
2,61%
|
Marktkapitalisatie/omzet
|
2,99
x
|
1,79
x
|
2,47
x
|
2,16
x
|
2,58
x
|
2,43
x
|
2,37
x
|
Bedrijfswaarde/omzet
|
2,99
x
|
1,79
x
|
2,47
x
|
2,16
x
|
2,58
x
|
2,43
x
|
2,37
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1,26
x
|
0,95
x
|
1,23
x
|
1,26
x
|
1,48
x
|
1,3
x
|
1,17
x
|
Aantal aandelen (in duizenden)
|
51.347
|
51.347
|
49.847
|
47.563
|
47.058
|
47.217
|
-
|
Referentieprijs
2 |
23,61
|
18,54
|
26,56
|
27,56
|
37,48
|
36,30
|
36,30
|
Datum van publicatie
|
29/01/20
|
25/01/21
|
19/01/22
|
26/01/23
|
24/01/24
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Omzet
1 |
405,3
|
532,8
|
536,6
|
607,8
|
682,7
|
704,6
|
722,7
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
172,6
|
187,5
|
214,8
|
268,2
|
325,9
|
336,1
|
343,7
|
Operationele Marge
|
42,59%
|
35,19%
|
40,03%
|
44,13%
|
47,73%
|
47,7%
|
47,55%
|
Resultaat voor belastingen (EBT)
1 |
-
|
94,83
|
214,6
|
244,1
|
265,2
|
263,2
|
260,8
|
Nettowinst (verlies)
1 |
47,7
|
67,82
|
144,9
|
166,2
|
181,9
|
186,7
|
184,2
|
Nettomarge
|
11,77%
|
12,73%
|
27%
|
27,35%
|
26,64%
|
26,5%
|
25,49%
|
WPA
2 |
0,9200
|
1,320
|
2,810
|
3,440
|
3,830
|
3,952
|
3,982
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
0,2800
|
0,2800
|
0,4000
|
0,7000
|
0,8800
|
1,000
|
0,9467
|
Datum van publicatie
|
29/01/20
|
25/01/21
|
19/01/22
|
26/01/23
|
24/01/24
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
---|
Omzet
1 |
134,7
|
141
|
136,4
|
146,3
|
156,8
|
168,3
|
164,4
|
170,5
|
172,2
|
175,6
|
174,2
|
175,9
|
176,5
|
177,9
|
176,6
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
55,79
|
55,81
|
55,64
|
66,05
|
70,74
|
76,9
|
74,58
|
80,83
|
82,33
|
88,15
|
83,04
|
83,43
|
84
|
85,4
|
81,2
|
Operationele Marge
|
41,42%
|
39,59%
|
40,8%
|
45,14%
|
45,12%
|
45,69%
|
45,36%
|
47,41%
|
47,81%
|
50,2%
|
47,68%
|
47,43%
|
47,6%
|
48,01%
|
45,98%
|
Resultaat voor belastingen (EBT)
1 |
61,3
|
48,61
|
54,09
|
59,36
|
62,52
|
68,14
|
65,13
|
65,78
|
65,9
|
68,43
|
67,92
|
64,96
|
64,6
|
65,11
|
60,5
|
Nettowinst (verlies)
1 |
41,67
|
33,28
|
37,52
|
40,43
|
41,92
|
46,37
|
46,23
|
44,17
|
44,87
|
46,6
|
49,69
|
45,72
|
45,5
|
45,82
|
43
|
Nettomarge
|
30,94%
|
23,61%
|
27,51%
|
27,63%
|
26,73%
|
27,55%
|
28,12%
|
25,91%
|
26,06%
|
26,54%
|
28,53%
|
25,99%
|
25,78%
|
25,76%
|
24,35%
|
WPA
2 |
0,8100
|
0,6600
|
0,7600
|
0,8400
|
0,8700
|
0,9700
|
0,9600
|
0,9300
|
0,9500
|
0,9800
|
1,050
|
0,9650
|
0,9650
|
0,9775
|
0,9200
|
Dividend per aandeel
2 |
0,1200
|
0,1200
|
0,1500
|
0,1500
|
0,2000
|
0,2000
|
0,2200
|
0,2200
|
0,2200
|
0,2200
|
0,2300
|
0,2500
|
0,2500
|
0,2500
|
0,2550
|
Datum van publicatie
|
20/10/21
|
19/01/22
|
21/04/22
|
21/07/22
|
20/10/22
|
26/01/23
|
20/04/23
|
20/07/23
|
20/10/23
|
24/01/24
|
18/04/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
8,19%
|
7,56%
|
15,7%
|
15,7%
|
16,3%
|
14,9%
|
13,6%
|
ROA (netto-inkomsten/totale activa)
|
1,05%
|
0,77%
|
1,41%
|
1,64%
|
1,79%
|
1,67%
|
1,61%
|
Totale activa
1 |
4.522
|
8.807
|
10.276
|
10.137
|
10.160
|
11.180
|
11.458
|
Nettoactief per aandeel
2 |
18,80
|
19,50
|
21,50
|
21,90
|
25,40
|
28,00
|
31,10
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
29/01/20
|
25/01/21
|
19/01/22
|
26/01/23
|
24/01/24
|
-
|
-
|
Laatste slotkoers
36,3
USD Gemiddelde koersdoel
43
USD Spread / Gemiddelde doel +18,46% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -3,15% | 1,71 mld. | | +13,75% | 556 mld. | | +12,36% | 298 mld. | | +8,64% | 247 mld. | | +21,72% | 210 mld. | | +16,11% | 170 mld. | | +6,88% | 162 mld. | | +4,42% | 153 mld. | | +0,10% | 139 mld. | | -11,67% | 138 mld. |
Banken - Andere
|